[NICE] QoQ Annualized Quarter Result on 31-Jul-2003 [#3]

Stock
[NICE] NICHE CAPITAL EMAS HLDG BHD
Announcement Date
25-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jul-2003 [#3]
Profit Trend
QoQ- -19.7%
YoY- -76.9%
Quarter Report
Latest QR
Upcoming QR
NICE's Result
NICE's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 40,126 43,484 54,798 39,617 50,356 85,260 64,460 -27.11%
PBT 1,602 2,740 2,777 1,970 2,328 4,204 10,906 -72.19%
Tax -306 -428 -838 -690 -734 -1,328 -6,055 -86.35%
NP 1,296 2,312 1,939 1,280 1,594 2,876 4,851 -58.55%
-
NP to SH 1,296 2,312 1,939 1,280 1,594 2,876 4,851 -58.55%
-
Tax Rate 19.10% 15.62% 30.18% 35.03% 31.53% 31.59% 55.52% -
Total Cost 38,830 41,172 52,859 38,337 48,762 82,384 59,609 -24.87%
-
Net Worth 48,000 49,030 53,572 52,800 55,669 55,832 33,647 26.75%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - 1,199 - - - 1,936 -
Div Payout % - - 61.86% - - - 39.92% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 48,000 49,030 53,572 52,800 55,669 55,832 33,647 26.75%
NOSH 39,999 39,862 39,979 39,999 40,050 40,167 24,206 39.81%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 3.23% 5.32% 3.54% 3.23% 3.17% 3.37% 7.53% -
ROE 2.70% 4.72% 3.62% 2.42% 2.86% 5.15% 14.42% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 100.32 109.09 137.07 99.04 125.73 212.26 266.29 -47.86%
EPS 3.24 5.80 4.85 3.20 3.98 7.16 20.04 -70.35%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 8.00 -
NAPS 1.20 1.23 1.34 1.32 1.39 1.39 1.39 -9.34%
Adjusted Per Share Value based on latest NOSH - 39,756
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 2.78 3.01 3.80 2.75 3.49 5.91 4.47 -27.16%
EPS 0.09 0.16 0.13 0.09 0.11 0.20 0.34 -58.80%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.13 -
NAPS 0.0333 0.034 0.0371 0.0366 0.0386 0.0387 0.0233 26.90%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.36 1.30 1.38 1.42 1.33 1.18 1.23 -
P/RPS 1.36 1.19 1.01 1.43 1.06 0.56 0.46 106.12%
P/EPS 41.98 22.41 28.45 44.38 33.42 16.48 6.14 260.65%
EY 2.38 4.46 3.51 2.25 2.99 6.07 16.29 -72.29%
DY 0.00 0.00 2.17 0.00 0.00 0.00 6.50 -
P/NAPS 1.13 1.06 1.03 1.08 0.96 0.85 0.88 18.15%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 25/06/04 29/03/04 30/12/03 25/09/03 02/07/03 28/03/03 30/12/02 -
Price 1.08 1.49 1.28 1.43 1.52 1.03 1.16 -
P/RPS 1.08 1.37 0.93 1.44 1.21 0.49 0.44 82.06%
P/EPS 33.33 25.69 26.39 44.69 38.19 14.39 5.79 221.53%
EY 3.00 3.89 3.79 2.24 2.62 6.95 17.28 -68.91%
DY 0.00 0.00 2.34 0.00 0.00 0.00 6.90 -
P/NAPS 0.90 1.21 0.96 1.08 1.09 0.74 0.83 5.55%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment